| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 12 495.00 | 12 495.00 | | 12 495.00 |
AT Other tangible assets | 54 936.00 | 39 898.00 | 15 038.00 | 54 936.00 |
BD Other fixed assets | 60.00 | | 60.00 | 60.00 |
BJ TOTAL (I) | 67 490.00 | 52 393.00 | 15 098.00 | 67 490.00 |
BX Customers and related accounts | 249 864.00 | | 249 864.00 | 249 864.00 |
BZ Other receivables | 98 957.00 | | 98 957.00 | 98 957.00 |
CF Cash and cash equivalents | 454 945.00 | | 454 945.00 | 454 945.00 |
CH Prepaid expenses | 3 328.00 | | 3 328.00 | 3 328.00 |
CJ TOTAL (II) | 807 094.00 | | 807 094.00 | 807 094.00 |
CO Grand total (0 to V) | 874 585.00 | 52 393.00 | 822 192.00 | 874 585.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 10 000.00 | 10 000.00 | | 10 000.00 |
DD Legal reserve (1) | 1 000.00 | 1 000.00 | | 1 000.00 |
DG Other reserves | 305 213.00 | 134 085.00 | | 305 213.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -494 823.00 | 271 128.00 | | -494 823.00 |
DL TOTAL (I) | -178 610.00 | 416 213.00 | | -178 610.00 |
DU Loans and Debts from Credit Institutions (3) | 1 241.00 | 8 337.00 | | 1 241.00 |
DV Miscellaneous Loans and Financial Debts (4) | 146.00 | 146.00 | | 146.00 |
DX Trade payables and related accounts | 80 354.00 | 102 011.00 | | 80 354.00 |
DY Tax and social security liabilities | 919 061.00 | 119 267.00 | | 919 061.00 |
EC TOTAL (IV) | 1 000 802.00 | 229 761.00 | | 1 000 802.00 |
EE Grand total (I to V) | 822 192.00 | 645 974.00 | | 822 192.00 |
EG Accrued income and payables due within one year | 1 000 802.00 | 229 761.00 | | 1 000 802.00 |
| |
| 5 - Fixed assets increase - decrease | Gross value at beginning of year - Item by item | Revaluation - Disposals | Acquisition - Gross value at year-end | |
0G ACQUISITIONS Total General Total | 58 046.00 | | 9 445.00 | 58 046.00 |
I3 DECREASES Total Financial Fixed Assets | | | 60.00 | |
I4 DECREASES Grand Total | | | 67 490.00 | |
IO DECREASES Total including other intangible assets | | | 12 495.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 54 936.00 | |
KD ACQUISITIONS Total including other intangible assets | 12 495.00 | | | 12 495.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 45 491.00 | | 9 445.00 | 45 491.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 60.00 | | | 60.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 43 114.00 | 9 278.00 | | 43 114.00 |
PE DEPRECIATION Total including other intangible assets | 12 495.00 | | | 12 495.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 30 620.00 | 9 278.00 | | 30 620.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8B Suppliers and Related Accounts | 80 354.00 | 80 354.00 | | 80 354.00 |
8C Staff and Related Accounts | 19 996.00 | 19 996.00 | | 19 996.00 |
8D Social Security and Other Social Organizations | 22 829.00 | 22 829.00 | | 22 829.00 |
UX Other trade receivables | 249 864.00 | 249 864.00 | | 249 864.00 |
UY Staff and related accounts | 300.00 | 300.00 | | 300.00 |
VB VAT | 631.00 | 631.00 | | 631.00 |
VC Group and associates | 66 781.00 | 66 781.00 | | 66 781.00 |
VG Loans with a maturity of up to one year at origin | 1 240.00 | 1 240.00 | | 1 240.00 |
VH Loans with a maturity of more than one year at origin | 1.00 | 1.00 | | 1.00 |
VI Group and Associates | 100 146.00 | 100 146.00 | | 100 146.00 |
VK Loans repaid during the year | 7 057.00 | | | 7 057.00 |
VM Income taxes | 31 245.00 | 31 245.00 | | 31 245.00 |
VQ Other Taxes, Duties, and Similar Debts | 2 695.00 | 2 695.00 | | 2 695.00 |
VS Prepaid expenses | 3 328.00 | 3 328.00 | | 3 328.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 352 149.00 | 352 149.00 | | 352 149.00 |
VW VAT | 773 540.00 | 773 540.00 | | 773 540.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 000 802.00 | 1 000 802.00 | | 1 000 802.00 |
| |
| 11 - Earnings appropriation & miscellaneous information | Amount for year N | Amount for year N-1 | Amount 1 to 5 years | Amount more than 5 years |
9Z Other taxes, duties, and similar payments | 3 071.00 | 2 744.00 | | 3 071.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 9 511.00 | 3 211.00 | | 9 511.00 |
ST Other accounts | 140 094.00 | 151 336.00 | | 140 094.00 |
XQ Rental, rental and co-ownership charges | 10 545.00 | 10 542.00 | | 10 545.00 |
YT Subcontracting | 532 788.00 | 474 093.00 | | 532 788.00 |
YW Business tax | 838.00 | 967.00 | | 838.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 3 909.00 | 3 711.00 | | 3 909.00 |
YY Amount of VAT collected | 218 236.00 | 246 165.00 | | 218 236.00 |
YZ Total deductible VAT on goods and services | 12 099.00 | 10 089.00 | | 12 099.00 |
ZE Dividends | 100 000.00 | | | 100 000.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 692 937.00 | 639 182.00 | | 692 937.00 |
| |
| 16 - Earnings appropriation & miscellaneous information | Amount for year N | Amount for year N-1 | Amount 1 to 5 years | Amount more than 5 years |
YP Average staff number | 3.00 | | | 3.00 |
